Saudi Chemical Holdingالكيميائية
- Price
- 8.47 SAR
- Fair value
- 4.47 SAR
- Discount to fair value
- −90%
- Mkt cap
- 7.14B
- P/E
- 21.3×
- P/B
- 3.00×
- EV
- 8.21B
- Div yield
- 0.59%
- ROE
- 14.1%
- Net margin
- 4.9%
Current price8.47SAR
Fair value (est., median)4.47SAR
UndervaluedFair valueOvervalued
+89.5% above fair valueWould need to fall ~47.2% to reach fair value.
Median ofDCF 45.07Graham 4.94Residual Income 3.99Earnings Power 3.66
Health Check
56.5
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Attractive, covered dividend (0.59%).
- Above-average growth expected.
Risks
- Trades 89.6% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for detailsDemo series
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 4 years · FY2022–FY2025
| Metric | FY'22 | FY'23 | FY'24 | FY'25 | TTM'26 |
|---|---|---|---|---|---|
| Revenue | 3.70B | 4.85B | 6.38B | 6.88B | — |
| Net Income | 80.22M | 182.89M | 291.24M | 335.32M | 338.78M |
| Net Margin | 2.2% | 3.8% | 4.6% | 4.9% | — |
| Operating Cash Flow | 707.15M | 433.02M | -260.15M | 490.66M | — |
| OCF Margin | 19.1% | 8.9% | -4.1% | 7.1% | — |
| Capital Expenditure | 260.06M | 77.11M | 26.77M | 43.20M | — |
| Free Cash Flow | 447.09M | 355.91M | -286.93M | 447.46M | — |
| FCF Margin | 12.1% | 7.3% | -4.5% | 6.5% | — |
| FCF Conversion | 557.3% | 194.6% | -98.5% | 133.4% | — |
| EPS (Diluted) | 0.10/sh | 0.22/sh | 0.35/sh | 0.40/sh | 0.40/sh |
| Dividend / Share | 0.05/sh | 0.05/sh | 0.05/sh | 0.05/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield0.59%
Dividend / share0.05
If you invest
Shares (≈)1,180
Est. annual income59.00
At this rate, dividends alone return your capital in ~169.4 years.
Dividend history
Dividend / share & historical yield (SAR).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · SAR
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | — | — | — | — | — | — |
| 2025 | — | — | — | — | 0.05 | — |
| 2024 | — | — | — | — | 0.05 | — |
| 2023 | — | — | — | — | 0.05 | — |
| 2022 | — | — | — | — | 0.05 | — |
Valuation breakdown
Fair value = median of the applicable methods (DCF، Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
45.07
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
0.77
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
4.94
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
3.99
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
3.66
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)4.47
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 9.73%
- CAPM cost of equity
- 10.50%
- Risk-free rate
- 4.50%
- Equity risk premium
- 6.00%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 5
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Saudi Chemical Holding regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1K SAR
- Total return
- +0.6%(+0.6% Dividends · 0.0% Capital gain)
- Annualised (IRR)
- +1.3%
Invested1KSAR
Dividends6SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.